Valuation Atresmedia Corporación de Medios de Comunicación, S.A. OTC Markets

Stocks

Market Closed - OTC Markets 15:18:51 2026-04-16 EDT			5-day change	1st Jan Change
6.430 ^USD	+10.86%		-1.53%	+14.82%

08-03	Atresmedia Corporación de Medios de Comunicación, S.A. acquired Clear Channel Espana SLU from Clear Channel Outdoor Holdings, Inc. for approximately ?120 million.	CI
08-03	Atresmedia Corporación de Medios de Comunicación, S.A. completed the acquisition of Clear Channel Outdoor Holdings business in Spain from Clear Channel International Holdings B V.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	751.2	718.8	809.3	984	1,099	1,173	-	-
Change	-	-4.32%	12.59%	21.59%	11.67%	6.76%	-	-
Enterprise Value (EV) ¹	757.5	756.1	787	844.2	1,031	1,198	1,176	1,184
Change	-	-0.19%	4.08%	7.27%	22.1%	16.22%	-1.81%	0.63%
P/E	6.29x	6.38x	4.73x	8.2x	17.4x	11.4x	10.9x	10.7x
PBR	1.37x	1.21x	1.06x	1.19x	1.5x	1.47x	1.51x	1.43x
PEG	-	-1.13x	0.1x	-0.3x	-0.4x	0.2x	2.15x	7.58x
Capitalization / Revenue	0.78x	0.76x	0.83x	0.97x	1.1x	1.1x	1.05x	1.03x
EV / Revenue	0.79x	0.8x	0.81x	0.83x	1.03x	1.12x	1.05x	1.04x
EV / EBITDA	4.39x	4.38x	4.57x	4.75x	11.8x	7.59x	6.99x	6.96x
EV / EBIT	4.9x	4.86x	5.07x	5.27x	14.7x	8.63x	7.99x	8.01x
EV / FCF	4.3x	9.11x	6.31x	4.79x	11.3x	11.5x	11.5x	11.3x
FCF Yield	23.3%	11%	15.8%	20.9%	8.88%	8.7%	8.71%	8.85%
Dividend per Share ²	0.42	0.42	0.42	0.45	-	0.395	0.3908	0.3923
Rate of return	12.6%	13.2%	11.7%	10.3%	-	7.58%	7.5%	7.53%
EPS ²	0.53	0.5	0.76	0.5329	0.28	0.455	0.4781	0.4848
Distribution rate	79.2%	84%	55.3%	84.4%	-	86.8%	81.8%	80.9%
Net sales ¹	963.3	950.8	971.4	1,018	1,002	1,066	1,120	1,138
EBITDA ¹	172.5	172.8	172.1	177.6	87.7	157.8	168.3	170.2
EBIT ¹	154.6	155.5	155.3	160.2	70.13	138.8	147.3	147.8
Net income ¹	118.5	112.9	171.2	120.3	62.11	102.8	110.3	109.1
Net Debt ¹	6.329	37.32	-22.34	-139.9	-68.19	24.7	3.05	10.46
Reference price ²	3.336	3.192	3.594	4.370	4.880	5.210	5.210	5.210
Nbr of stocks (in thousands)	225,178	225,178	225,178	225,178	225,178	225,178	-	-
Announcement Date	2/24/22	2/23/23	2/29/24	2/27/25	2/25/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WARNER BROS. DISCOVERY, INC.	-25.45x	2.72x	11.78x	-.--%	71.68B
FOX CORPORATION	11.59x	1.58x	6.79x	0.84%	27.11B
NEXSTAR MEDIA GROUP, INC.	5.63x	2.09x	5.86x	3.98%	5.73B
RTL GROUP S.A.	15.25x	0.75x	5.83x	7.7%	5.54B
VERSANT MEDIA GROUP, INC.	9.49x	1.14x	3.64x	3.23%	5.39B
NIPPON TELEVISION HOLDINGS, INC.	12.99x	0.93x	6.43x	1.56%	4.54B
TV ASAHI HOLDINGS CORPORATION	12.39x	0.67x	7.59x	3.25%	1.94B
SUN TV NETWORK LIMITED	10.99x	2.25x	4.35x	3.36%	1.94B
Average	6.61x	1.52x	6.53x	2.99%	15.49B
Weighted average by Cap.	-9.99x	2.18x	9.41x	1.02%